Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.36% first-year return on $386k initial cash invested.
-27.36%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,017
Rent
-$8,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,017 income − $10,808 expenses = $8,791 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,017
Total Expenses
$10,808
Mortgage P&I
439%
$8,849
Property Taxes
19%
$378
Home Insurance
30%
$612
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504